XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of Changes in Fair Value of Liabilities Measured at Fair Value on a Recurring Basis (Details) - Fair Value, Inputs, Level 3 [Member] - Fair Value, Recurring [Member] - USD ($)
3 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Beginning balance $ 725,305 $ 372,496 $ 486,612 $ 553,477 $ 556,861 $ 563,920
Accrual of warrant obligation     6,666     40,167
Accrual of common stock obligation         9,438  
Reclassification of warrant obligation to derivative liabilities          
Issuance of warrants and conversion option 311,263 349,638 5,100      
Satisfaction of warrant obligation         (40,167)  
Common stock issued in satisfaction of accrued compensation     (45,000)      
Change in fair value 231,617 3,171 (80,882) 49,758 27,345 (47,226)
Ending balance 1,268,185 725,305 372,496 603,235 553,477 556,861
Accrued Interest [Member]            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Beginning balance 294,696 288,860 356,510 485,841 498,736 504,700
Accrual of warrant obligation     6,666     40,167
Accrual of common stock obligation        
Reclassification of warrant obligation to derivative liabilities   (6,666)      
Issuance of warrants and conversion option      
Satisfaction of warrant obligation       (40,167)  
Common stock issued in satisfaction of accrued compensation          
Change in fair value 129,783 12,502 (74,316) 47,554 27,272 (46,131)
Ending balance 424,479 294,696 288,860 533,395 485,841 498,736
Accrued Compensation [Member]            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Beginning balance 53,151 51,336 97,102 67,636 58,125 59,220
Accrual of warrant obligation        
Accrual of common stock obligation         9,438  
Reclassification of warrant obligation to derivative liabilities          
Issuance of warrants and conversion option      
Satisfaction of warrant obligation          
Common stock issued in satisfaction of accrued compensation     (45,000)      
Change in fair value 3,284 1,815 (766) 2,204 73 (1,095)
Ending balance 56,435 53,151 51,336 $ 69,840 $ 67,636 $ 58,125
Derivative Liability [Member]            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Beginning balance 377,458 32,300 33,000      
Accrual of warrant obligation          
Reclassification of warrant obligation to derivative liabilities   6,666        
Issuance of warrants and conversion option 311,263 349,638 5,100      
Common stock issued in satisfaction of accrued compensation          
Change in fair value 98,550 (11,146) (5,800)      
Ending balance $ 787,271 $ 377,458 $ 32,300